| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 65 000.00 | |
AR Technical installations, industrial equipment and tools | | | 201.00 | |
AT Other tangible assets | | | 7 914.00 | |
BD Other fixed assets | | | 20.00 | |
BH Other financial assets | | | 7 260.00 | |
BJ TOTAL (I) | | | 80 395.00 | |
BN Goods in progress | | | 1 000.00 | |
BT Goods | | | 15 974.00 | |
BV Advances and down payments on orders | | | 572.00 | |
BX Customers and related accounts | | | 209 283.00 | |
BZ Other receivables | | | 8 987.00 | |
CF Cash and cash equivalents | | | 2 946.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 238 762.00 | |
CO Grand total (0 to V) | | | 319 157.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 100.00 | 8 100.00 | | 8 100.00 |
DD Legal reserve (1) | 810.00 | 810.00 | | 810.00 |
DG Other reserves | 96 055.00 | 58 104.00 | | 96 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 278.00 | 37 951.00 | | 21 278.00 |
DL TOTAL (I) | 126 243.00 | 104 965.00 | | 126 243.00 |
DU Loans and Debts from Credit Institutions (3) | 48 791.00 | 66 963.00 | | 48 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 372.00 | 16 259.00 | | 9 372.00 |
DW Advances and down payments received on current orders | 28 022.00 | 7 516.00 | | 28 022.00 |
DX Trade payables and related accounts | 53 504.00 | 36 207.00 | | 53 504.00 |
DY Tax and social security liabilities | 53 226.00 | 35 994.00 | | 53 226.00 |
EC TOTAL (IV) | 192 915.00 | 162 938.00 | | 192 915.00 |
EE Grand total (I to V) | 319 157.00 | 267 903.00 | | 319 157.00 |
EG Accrued income and payables due within one year | 134 545.00 | 106 671.00 | | 134 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 558 553.00 | |
FJ Net sales | | | 558 553.00 | |
FM Inventory production | | | 1 000.00 | |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 768.00 | |
FQ Other income | | | 159.00 | |
FR Total operating income (I) | | | 563 979.00 | |
FT Inventory change (goods) | | | -5 443.00 | |
FU Purchases of raw materials and other supplies | | | 323 680.00 | |
FW Other purchases and external expenses | | | 83 462.00 | |
FX Taxes, duties, and similar payments | | | 10 639.00 | |
FY Salaries and Wages | | | 76 607.00 | |
FZ Social Security Contributions | | | 43 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 507.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2 020.00 | |
GF Total Operating Expenses (II) | | | 538 533.00 | |
GG - OPERATING RESULT (I - II) | | | 25 446.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 798.00 | |
GU Total financial expenses (VI) | | | 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | 129.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 129.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -129.00 | | -35.00 |
HK Income tax | 3 339.00 | 8 528.00 | | 3 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 563 983.00 | 522 741.00 | | 563 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 542 706.00 | 484 790.00 | | 542 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 278.00 | 37 951.00 | | 21 278.00 |
